$299,999
7819 Laurel Elm Ct, Richmond, TX, 77407
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,919 sqft
Building Information
Year Built2019
Garage Spaces1
Land Information
APN3536-26-002-0390-907
Lot Number39
SubdivisionGrand Vista Sec 26
Land UseResidential Single Family Houses
Legal DescriptionGRAND VISTA SEC 26, BLOCK 2, LOT 39
Census Tract672907
Assessed Land Value$53,040
Assessed Improvement Value$260,861
Assessment Year2026
About this property
Create moments in this stunning, single-story home which offers 3 bedrooms and 2 baths. The formal dining room is perfect for hosting special dinners or enjoying quieter meals at home. The space can also be used for different activities like an office, fitness studio, crafts corner, or even as a serene reading nook.
Investor Tools
$171,356Estimated Mortgage Balance
$144,644Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$379/month
$1,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,973
$313,901
2026
$53,040
$260,861
$313,901
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,973
$313,901
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$200,000
No
First
Aug 14, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,356
$144,644
45%
54%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$2,250/mo
+$110/mo
9.0%
